As of 2025-05-16, the Intrinsic Value of Blue Dolphin Energy Co (BDCO) is 17.20 USD. This BDCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.21 USD, the upside of Blue Dolphin Energy Co is 1,321.40%.
The range of the Intrinsic Value is 10.93 - 34.04 USD
Based on its market price of 1.21 USD and our intrinsic valuation, Blue Dolphin Energy Co (BDCO) is undervalued by 1,321.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.93 - 34.04 | 17.20 | 1321.4% |
| DCF (Growth 10y) | 15.86 - 45.62 | 24.01 | 1884.1% |
| DCF (EBITDA 5y) | 6.25 - 12.65 | 8.83 | 630.0% |
| DCF (EBITDA 10y) | 11.54 - 21.63 | 15.53 | 1183.7% |
| Fair Value | -2.89 - -2.89 | -2.89 | -339.18% |
| P/E | (2.66) - (4.11) | (3.00) | -347.6% |
| EV/EBITDA | (3.60) - (1.86) | (2.87) | -337.1% |
| EPV | 14.29 - 24.55 | 19.42 | 1504.8% |
| DDM - Stable | (6.83) - (22.56) | (14.69) | -1314.4% |
| DDM - Multi | 13.05 - 33.67 | 18.83 | 1456.1% |
| Market Cap (mil) | 18.05 |
| Beta | -0.62 |
| Outstanding shares (mil) | 14.92 |
| Enterprise Value (mil) | 63.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.12% |
| Cost of Debt | 9.46% |
| WACC | 8.35% |